[HWGB] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -0.59%
YoY- 149.49%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 244,502 248,400 257,758 248,076 146,454 227,305 240,249 0.29%
PBT -14,444 -14,993 -5,437 8,792 -18,657 -2,452 4,325 -
Tax 0 0 -952 0 0 -996 -2,881 -
NP -14,444 -14,993 -6,389 8,792 -18,657 -3,448 1,444 -
-
NP to SH -12,661 -12,038 -2,210 9,148 -18,485 -2,172 1,925 -
-
Tax Rate - - - 0.00% - - 66.61% -
Total Cost 258,946 263,393 264,147 239,284 165,111 230,753 238,805 1.35%
-
Net Worth 78,202 95,042 101,322 68,250 58,432 63,464 66,646 2.69%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 78,202 95,042 101,322 68,250 58,432 63,464 66,646 2.69%
NOSH 558,588 528,011 460,555 359,214 275,626 275,932 277,692 12.34%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -5.91% -6.04% -2.48% 3.54% -12.74% -1.52% 0.60% -
ROE -16.19% -12.67% -2.18% 13.40% -31.64% -3.42% 2.89% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 43.77 47.04 55.97 69.06 53.14 82.38 86.52 -10.72%
EPS -2.27 -2.28 -0.48 2.55 -6.71 -0.79 0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.18 0.22 0.19 0.212 0.23 0.24 -8.58%
Adjusted Per Share Value based on latest NOSH - 410,909
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 118.95 120.85 125.40 120.69 71.25 110.59 116.88 0.29%
EPS -6.16 -5.86 -1.08 4.45 -8.99 -1.06 0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3805 0.4624 0.4929 0.332 0.2843 0.3088 0.3242 2.70%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.215 0.31 0.30 0.17 0.23 0.26 0.24 -
P/RPS 0.49 0.66 0.54 0.25 0.43 0.32 0.28 9.76%
P/EPS -9.49 -13.60 -62.50 6.68 -3.43 -33.03 34.62 -
EY -10.54 -7.35 -1.60 14.98 -29.16 -3.03 2.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.72 1.36 0.89 1.08 1.13 1.00 7.45%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 27/11/12 24/11/11 22/11/10 23/11/09 24/11/08 26/11/07 -
Price 0.215 0.30 0.36 0.37 0.20 0.22 0.28 -
P/RPS 0.49 0.64 0.64 0.54 0.38 0.27 0.32 7.35%
P/EPS -9.49 -13.16 -75.00 14.53 -2.98 -27.95 40.38 -
EY -10.54 -7.60 -1.33 6.88 -33.53 -3.58 2.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.67 1.64 1.95 0.94 0.96 1.17 4.68%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment